[MARCO] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[MARCO] MARCO HOLDINGS BHD
Announcement Date
17-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 97.86%
YoY- 2.18%
Quarter Report
Latest QR
Upcoming QR
MARCO's Result
MARCO's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 35,389 150,332 111,087 72,840 41,874 154,015 113,957 -54.17%
PBT 4,966 17,828 13,584 9,003 5,000 18,085 13,788 -49.40%
Tax -1,342 -3,717 -2,955 -1,983 -1,452 -3,928 -2,382 -31.80%
NP 3,624 14,111 10,629 7,020 3,548 14,157 11,406 -53.46%
-
NP to SH 3,624 14,111 10,629 7,020 3,548 14,157 11,406 -53.46%
-
Tax Rate 27.02% 20.85% 21.75% 22.03% 29.04% 21.72% 17.28% -
Total Cost 31,765 136,221 100,458 65,820 38,326 139,858 102,551 -54.25%
-
Net Worth 189,775 189,775 189,775 189,775 189,775 179,232 179,232 3.88%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 3,162 - - - 5,271 - -
Div Payout % - 22.41% - - - 37.24% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 189,775 189,775 189,775 189,775 189,775 179,232 179,232 3.88%
NOSH 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 1,054,307 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.24% 9.39% 9.57% 9.64% 8.47% 9.19% 10.01% -
ROE 1.91% 7.44% 5.60% 3.70% 1.87% 7.90% 6.36% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.36 14.26 10.54 6.91 3.97 14.61 10.81 -54.14%
EPS 0.34 1.34 1.01 0.67 0.34 1.34 1.08 -53.75%
DPS 0.00 0.30 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.18 0.17 0.17 3.88%
Adjusted Per Share Value based on latest NOSH - 1,054,307
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 3.36 14.26 10.54 6.91 3.97 14.61 10.81 -54.14%
EPS 0.34 1.34 1.01 0.67 0.34 1.34 1.08 -53.75%
DPS 0.00 0.30 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.18 0.18 0.18 0.18 0.18 0.17 0.17 3.88%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.12 0.12 0.135 0.13 0.14 0.14 0.145 -
P/RPS 3.58 0.84 1.28 1.88 3.52 0.96 1.34 92.65%
P/EPS 34.91 8.97 13.39 19.52 41.60 10.43 13.40 89.44%
EY 2.86 11.15 7.47 5.12 2.40 9.59 7.46 -47.25%
DY 0.00 2.50 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.67 0.67 0.75 0.72 0.78 0.82 0.85 -14.68%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 19/02/19 21/11/18 17/08/18 18/05/18 23/02/18 22/11/17 -
Price 0.12 0.12 0.13 0.14 0.14 0.135 0.14 -
P/RPS 3.58 0.84 1.23 2.03 3.52 0.92 1.30 96.58%
P/EPS 34.91 8.97 12.89 21.03 41.60 10.05 12.94 93.91%
EY 2.86 11.15 7.76 4.76 2.40 9.95 7.73 -48.49%
DY 0.00 2.50 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.67 0.67 0.72 0.78 0.78 0.79 0.82 -12.61%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment